Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $52,647 initial cash invested.
-7.45%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$1,784
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,784
Total Expenses
$2,111
Mortgage P&I
74%
$1,315
Property Taxes
14%
$254
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0